| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 383.96M | ¥ 537.40M | ¥ 472.08M | ¥ 485.63M | ¥ 223.01M |
| Gross Profit | ¥ -79.16M | ¥ -76.61M | ¥ -152.41M | ¥ -56.90M | ¥ 13.08M |
| Operating Income | ¥ -532.16M | ¥ -462.99M | ¥ -525.05M | ¥ -458.32M | ¥ -316.00M |
| EBITDA | ¥ -345.62M | ¥ -344.16M | ¥ -401.86M | ¥ -363.86M | ¥ -236.72M |
| Net Income | ¥ -308.24M | ¥ -297.66M | ¥ -489.66M | ¥ -271.43M | ¥ -309.99M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 350.85M | ¥ 58.14M | ¥ 158.28M | ¥ 157.39M | ¥ 334.26M |
| Total Assets | ¥ 6.73B | ¥ 6.05B | ¥ 6.00B | ¥ 6.23B | ¥ 5.33B |
| Total Debt | ¥ 3.93B | ¥ 3.30B | ¥ 3.24B | ¥ 2.73B | ¥ 2.35B |
| Net Debt | ¥ 3.71B | ¥ 3.24B | ¥ 3.08B | ¥ 2.58B | ¥ 2.02B |
| Total Liabilities | ¥ 5.11B | ¥ 4.31B | ¥ 3.99B | ¥ 3.49B | ¥ 2.93B |
| Stockholders' Equity | ¥ -2.28B | ¥ -2.12B | ¥ -1.86B | ¥ -1.37B | ¥ -662.96M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -808.58M | ¥ -392.17M | ¥ -600.47M | ¥ -1.12B | ¥ -734.47M |
| Operating Cash Flow | ¥ -397.75M | ¥ -276.47M | ¥ -216.69M | ¥ -359.31M | ¥ -229.77M |
| Investing Cash Flow | ¥ -593.44M | ¥ -47.68M | ¥ -118.79M | ¥ -565.98M | ¥ -533.88M |
| Financing Cash Flow | ¥ 1.15B | ¥ 257.65M | ¥ 383.09M | ¥ 642.45M | ¥ 1.14B |